| (in millions of USD) | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | (4.5) | (3.6) | (4.1) | (1.3) | (2.2) | 0.2 | (5.0) | (3.3) | 3.9 | (11.0) | 2.4 | (1.2) | (12.8) | (2.0) | (0.7) | (0.3) | |||||||||||||||
| (in millions of USD) | TTM | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (13.5) | (8.3) | (8.0) | (16.7) | (3.4) | (4.5) | (3.2) | 0.4 | (1.1) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 3.7 | 3.9 | 2.9 | 1.7 | 0.6 | 0.7 | 0.2 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | 3.0 | 2.4 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.4 | 0.3 | 0.4 | 0.1 | 0.1 | 0.8 | 0.0 | 0.0 |
| Acquisitions | - | - | 12.8 | 10.4 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | 15.5 | 13.0 | - | - | - | - | - |
| Debt Repaid | - | 0.3 | 0.3 | 1.3 | 0.1 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (0.6) | 0.0 | 0.8 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (3.7) | (2.2) | (1.1) | (0.0) | (0.6) | (1.8) | (1.0) | 1.4 |
| Free Cash Flow To Equity | - | - | 13.0 | 10.6 | - | ||||
| (1.1) |
| (0.5) |
| (1.5) |
| (0.9) |
| (0.2) |
| (2.5) |
| (0.9) |
| (0.6) |
| (0.7) |
| (1.5) |
| (0.4) |
| 2.0 |
| (0.6) |
| (0.7) |
| (0.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.9 | 1.1 | 0.7 | 1.0 | 1.0 | 1.0 | 1.0 | 0.4 | 1.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | - | 0.2 | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization Of Intangibles | - | - | 0.5 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Stock-Based Compensation | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | ||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Accounts Receivable | - | - | 0.2 | - | - | - | 0.3 | - | - | - | (0.1) | - | - | - | (0.1) | - | - | ||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Payable | - | - | (1.6) | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | ||||||||||||||
| Change In Other Working Capital | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | - | - | |||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Operating Activities | - | - | 0.3 | - | - | - | (0.9) | - | - | - | 0.0 | - | - | - | 0.1 | ||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Investing Activities | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.5) | ||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Financing Activities | - | - | (0.2) | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - | 0.2 | ||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | 0.0 | - | - | - | (0.5) | - | - | - | 0.2 | - | - | - | (0.2) | - | - | - | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | 0.2 | - | - | - | (1.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | (0.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | (1.1) | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| - |
| 0.0 |
| 0.1 |
| 25.0 |
| 0.0 |
| - |
| Stock-Based Compensation | - | 0.9 | 0.1 | 0.6 | 1.1 | 1.0 | - | 0.8 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | (0.2) | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.2 | (0.5) | 0.1 | (0.1) | 0.0 | (0.1) | 0.0 | 0.0 |
| Change In Inventory | - | (0.0) | 0.0 | 0.0 | - | - | - | - | - |
| Change In Accounts Payable | - | 2.2 | 0.9 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | (0.1) |
| Change In Other Working Capital | - | 0.3 | 0.0 | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (3.2) | (2.0) | (0.7) | 0.1 | (0.5) | (1.0) | (1.0) | 1.4 |
| - |
| - |
| 1.8 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.4) | (12.9) | (10.8) | (0.2) | (0.1) | (1.5) | (0.0) | (0.2) |
| 0.0 |
| 0.0 |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.1 | - | - | 0.6 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | 0.0 | (0.1) | - | - | - | - | - |
| Cash From Financing Activities | - | 3.1 | 14.9 | 12.3 | 0.4 | 0.7 | 2.2 | 0.6 | (0.0) |
| 0.3 |
| 0.0 |
| (0.3) |
| (0.5) |
| 1.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |